3 Bed Flat, Single Let, London, NW8 8TR, £500,000

Paveley Street, St John's Wood, NW8 8TR - 2 views - 3 months ago

Leasehold
BTL
ROI: 6%
~93 m²
+5 photos

ValuationUndervalued

Sold Prices£194.3K - £5.4M
Sold Prices/m²£5.9K/m² - £61.4K/m²

 

 

Square Metres

~93 m²
Price/m²£5.4K/m²

Value Estimate

£625,000
BMV25%

Cashflows

Cash In

 

Purchase Finance

Mortgage

Deposit (25%)

£125,000

Stamp Duty & Legal Fees

£28,700

Total Cash In

£153,700

 

 

Cash Out

 

Rent Range

£2,900 - £10,000

Rent Estimate

£3,000

Running Costs/mo

£2,183

Cashflow/mo

£818

Cashflow/yr

£9,810

ROI

6%

Gross Yield

7%

Local Sold Prices

50 sold prices from £194.3K to £5.4M, average is £1.2M. £5.9K/m² to £61.4K/m², average is £13.6K/m².

PriceDateDistanceAddressBeds 
£1.3M05/230.16 miFlat 129, Rossmore Court, Park Road, London, Greater London NW1 6XZ3
£800K10/230.16 miFlat 106, Rossmore Court, Park Road, London, Greater London NW1 6XZ3
£194.3K10/210.17 miFlat B, 2, Rossmore Road, London, Greater London NW1 6NJ3
£443.5K04/210.19 mi159, Lisson Grove, London, Greater London NW8 8EB3
£970K06/230.22 miFlat 130, Ivor Court, Gloucester Place, London, Greater London NW1 6BT3
£1.0M03/210.22 miFlat 103, Ivor Court, Gloucester Place, London, Greater London NW1 6BS3
£542.5K01/210.24 miFlat 45, Lords View, St Johns Wood Road, London, Greater London NW8 7HQ3
£1.1M03/210.29 mi5a, Linhope Street, London, Greater London NW1 6ES3
£1.4M04/230.3 miFlat 60, St Johns Wood Court, St Johns Wood Road, London, Greater London NW8 8QS3
£1.1M12/200.33 miFlat 14, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6AY3
£1.3M03/240.35 miCentury Court, Flat 25, Grove End Road, London, Greater London NW8 9LD3
£1.2M07/230.35 miFlat 31, Century Court, Grove End Road, London, Greater London NW8 9LD3
£615K09/210.35 miFlat 45, Tadema House, Penfold Street, London, Greater London NW8 8PN3
£1.6M04/210.36 miFlat 182, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6AR3
£1.4M06/210.37 miFlat 24, Melcombe Court, Dorset Square, London, Greater London NW1 6EP3
£1.2M05/230.37 miFlat 153, Clarence Gate Gardens, Glentworth Street, London, Greater London NW1 6AP3
£3.8M02/230.37 miFlat 24, Hanover House, St Johns Wood High Street, London, Greater London NW8 7DX3
£2.2M01/230.37 miFlat 13, Hanover House, St Johns Wood High Street, London, Greater London NW8 7DX3
£2.6M01/210.38 miFlat 101, North Gate, Prince Albert Road, London, Greater London NW8 7EJ3
£1.3M02/240.44 miDorset House, Flat 182, Gloucester Place, London, Greater London NW1 5AH3
£785K09/230.45 miFlat 3, Robin House, Barrow Hill Estate, London, Greater London NW8 7AD3
£1.1M10/200.46 miFlat 403, Elm Tree Court, Elm Tree Road, London, Greater London NW8 9JT3
£1.6M12/200.46 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3
£1.6M12/200.46 miFlat 1, Westminster Court, Aberdeen Place, London, Greater London NW8 8JL3
£710K06/210.47 miFlat 12, Mallard House, Barrow Hill Estate, London, Greater London NW8 7AN3
£645K01/210.48 mi179, Scott Ellis Gardens, London, Greater London NW8 9RS3
£4.3M10/210.48 mi8a, Melina Place, London, Greater London NW8 9SA3
£2.0M10/220.51 mi95a, York Street, London, Greater London W1H 4QG3
£970K05/210.52 miFlat 9a, Oxford & Cambridge Mansions, Transept Street, London, Greater London NW1 5EJ3
£2.4M12/200.52 miFlat 75, South Lodge, Circus Road, London, Greater London NW8 9EU3
£3.0M04/210.54 miFlat 4f, Portman Mansions, Chiltern Street, London, Greater London W1U 6NS3
£865K12/220.55 miFlat 10, Crawford Mansions, Crawford Street, London, Greater London W1H 4JU3
£825K03/230.55 miFlat 28, Elgood House, Wellington Road, St Johns Wood, London, Greater London NW8 9TG3
£1.4M08/230.56 miFlat 62, Clarewood Court, Crawford Street, London, Greater London W1H 2NW3
£1.8M09/230.56 miFlat 71, Clarewood Court, Crawford Street, London, Greater London W1H 2NW3
£5.4M10/210.56 mi12, York Terrace West, London, Greater London NW1 4QA3
£1.1M08/210.57 miFlat 45, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£1.2M10/230.57 miFlat 40, Grove Hall Court, Hall Road, London, Greater London NW8 9NY3
£750K03/210.57 miFlat 6, Pettie House, Townshend Estate, London, Greater London NW8 6JS3
£642K05/210.57 miFlat 1, Pettie House, Townshend Estate, London, Greater London NW8 6JS3
£1.9M02/210.57 mi48, Montagu Mansions, London, Greater London W1U 6LD3
£590K02/210.58 miFlat 3, Wilkie House, Townshend Estate, London, Greater London NW8 6JU3
£2.3M08/220.58 mi40, Montagu Mansions, London, Greater London W1U 6LB3
£1.1M01/210.59 miFlat 46, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SH3
£530K06/210.59 miFlat 46, Fleming Court, St Marys Square, London, Greater London W2 1SE3
£585K01/210.59 miFlat 1, Fleming Court, St Marys Square, London, Greater London W2 1SE3
£2.4M03/210.59 miFlat A, 14, Maida Avenue, London, Greater London W2 1SR3
£1.8M09/230.62 miFlat 9, Neville Court, Abbey Road, St Johns Wood, London, Greater London NW8 9DD3
£2.8M05/210.62 mi78, Montagu Mansions, London, Greater London W1U 6LE3
£1.3M02/210.62 miFlat 13, St. Marys Mansions, St Marys Terrace, London, Greater London W2 1SQ3

Local Rents

49 rents from £2.9K/mo to £10K/mo, average is £4.5K/mo.

RentDateDistanceAddressBeds 
£4,22506/240.04 miPalgrave Gardens, London, NW13
£4,50008/240.06 miPark Road, St Johns Wood3
£4,50008/240.06 miPark Lorne, Park Road, St Johns Wood3
£4,00806/240.06 miPalgrave Gardens, London3
£8,01708/240.07 miPark Road, St John's Wood, London, NW83
£8,01708/240.08 miPark Road St Johns Wood NW83
£7,80008/240.09 miCrown Court, 123 Park Road, NW83
£5,40003/250.09 mi-3
£3,68306/240.09 miPark Road, St Johns Wood, London, NW83
£3,20002/250.11 mi-3
£4,98306/240.12 miAlberts Court, Palgrave Gardens, London NW13
£3,00007/240.12 miTurville House, Grendon Street, St Johns Wood, London, NW83
£4,70007/240.13 miNorth Bank, St John's Wood, London, NW83
£4,70008/240.13 miNorth Bank, St John's Wood, London, NW83
£6,06704/250.13 mi-3
£3,90006/240.13 miHanover Gate Mansions, Regents Park, NW13
£4,22506/240.13 miHanover Gate Mansions, Regents Park, NW13
£3,79206/240.14 miPark Road, Marylebone, London, NW83
£3,79207/240.14 miPark Road, Marylebone, London, NW83
£3,15003/250.14 mi-3
£2,90004/250.14 mi-3
£3,90006/240.14 miRegent Court, St Johns Wood, NW83
£3,90007/240.14 miRegent Court, St Johns Wood, NW83
£4,11707/240.14 miRegent Court, St John's Wood, NW83
£4,11707/240.14 miRegent Court, St John's Wood, NW83
£4,11706/240.16 miRegent Court, St John's Wood, NW83
£4,00006/240.17 miRossmore Court, Park Road, London NW13
£2,90011/240.17 mi-3
£5,59006/240.18 miPark Road3
£4,25012/240.18 mi-3
£6,39206/240.2 miHarewood Avenue, Marylebone, London, NW13
£3,25006/240.2 miLisson Grove London NW83
£10,00006/240.21 miPark Road, London, NW83
£5,00006/240.21 miBoston Place, Marylebone, NW13
£4,69706/240.21 miBoston Place, London, NW13
£5,00007/240.22 miCarrick Yard, Fisherton Street, NW83
£5,00009/240.22 miCarrick Yard, Fisherton Street, NW83
£5,30006/240.22 mi-3
£3,90012/240.23 mi-3
£6,00007/240.23 miBroadley Street, Lisson Grove, NW83
£5,17406/240.23 miHuntsworth Mews, London, NW13
£5,61203/250.23 miHuntsworth Mews, London, NW13
£5,17806/240.23 mi-3
£8,33303/250.23 mi-3
£4,00806/240.23 miAshbridge Street, St Johns Wood, London3
£4,99506/240.24 miMarylebone, London3
£4,74506/240.24 miPark Road, Marylebone, London, NW13
£3,00002/250.25 mi-3
£3,00012/240.25 mi-3

Local Area Statistics

Population in NW8

33,802

Population in London

4,771,921

Town centre distance

2.60 miles away

Nearest school

0.20 miles away

Nearest train station

0.35 miles away

 

 

Rental demand

Balanced market

Rental growth (12m)

-22%

Sales demand

Buyer's market

Capital growth (5yrs)

-13%

Property History

Listed for £500,000

January 23, 2025

Floor Plans

Description

  • Three Bedrooms +
  • Separate Kitchen +
  • Reception +
  • Double Glazed +
  • Chain Free +
  • Ex-Local Authority +
  • Chain Free +
  • EPC Rating: C +

A spacious top-floor triplex apartment with 3 bedrooms, separate kitchen and lift (measuring over 900 sq ft) with flexible living accommodation and a private balcony.
Olney House, is located less than half a mile away from Marylebone station, allowing very easy access to London's West-End, this development's location has much to offer.

Agent Details

Kinleigh Folkard & Hayward - Sales, St John's Wood

020 3871 7029

Next Steps?

This deal was sourced from Rightmove. Contact the landlord/agent for a viewing now 💪